Skip to content

Debt Service and Financing Structure

Commercial real estate acquisitions are routinely financed with a combination of equity and mortgage debt. The financing structure in each direct-hold limited partnership is designed around two constraints: the loan-to-value limit set by the lender, and the debt service coverage ratio floor established as a covenant in the partnership's governing agreement. These two constraints determine the maximum mortgage quantum for a given asset, the interest obligation that the ICR distribution gate must clear, and the interest rate risk profile of the investment.

Key takeaways

  • The mortgage debt in each direct-hold LP is secured against that LP's specific property; lenders have no recourse to the properties of other LPs or to the equity of the parent holding company absent specific guarantees.
  • Debt size is constrained by two independent tests: the lender's loan-to-value (LTV) limit (typically 60–75% of appraised value for commercial properties) and the 1.2× ICR floor, which limits total interest to no more than 83.3% of stabilised NOI.
  • Fixed-rate mortgage debt reduces income statement volatility during the fixed term but creates refinancing exposure at maturity; floating-rate or variable-rate debt creates immediate income sensitivity to benchmark rate changes.

Loan-to-value constraint

Commercial mortgage lenders set a maximum loan as a percentage of the property's appraised value. The standard range for income-producing commercial property in Canadian institutional markets is 60% to 75% LTV, with lower leverage permitted for trophy assets or fully leased long-term-covenanted tenancies, and higher leverage occasionally available under government- backed programs for specific asset types.

At 65% LTV, a property appraised at $10,000,000 supports a mortgage of $6,500,000. The remaining $3,500,000 of value must be funded with equity from the LP unit holders. The LTV ratio is assessed at origination and may be tested again at refinancing or covenant review dates.

DSCR-constrained debt sizing

The debt service coverage ratio (DSCR) is the second independent constraint on mortgage size. The DSCR is NOI divided by annual debt service (principal and interest). Institutional lenders in Canada typically require DSCR of 1.20× to 1.30× at origination for commercial mortgages.

The 1.2× ICR floor, established as a covenant in the partnership's governing agreement, aligns with the typical lender DSCR minimum. At a 1.2× ICR and stabilised NOI of $600,000, the maximum permissible interest obligation is $500,000 per year (NOI ÷ 1.2). At an assumed interest rate of 5.0%, this constrains the mortgage principal to $10,000,000. If the LTV test allows only $7,500,000 (at 75% of $10,000,000 appraised value), the more restrictive of the two constraints governs.

In practice, the binding constraint varies by asset: properties with thin NOI relative to value (low NOI yield) are LTV-constrained; properties with strong NOI but conservative lender valuations may be DSCR-constrained.

Amortisation and interest-only periods

Commercial mortgages are structured with varying combinations of principal amortisation and interest-only periods. An interest-only loan requires no principal repayment during its term; on maturity, the full original principal is due (a "bullet" repayment). An amortising loan requires scheduled principal repayment during the term, reducing the outstanding balance over time and building equity in the property through debt paydown.

Interest-only periods — common in commercial real estate at origination — reduce the annual cash outflow during stabilisation or lease-up phases, when occupancy is building toward stabilised levels and NOI may not yet fully support amortising debt service. When the property reaches stabilised occupancy, the mortgage terms typically shift to amortising; the higher cash requirement of the amortising schedule is accommodated by the higher stabilised NOI.

The direct-hold LP's ICR calculation uses total interest obligations, not total debt service (principal plus interest). An interest-only mortgage with a given interest cost produces the same ICR test result as an amortising mortgage with the same interest rate and a lower outstanding principal; the principal repayment portion of a fully amortising mortgage is not included in the denominator of the ICR test.

Interest rate risk

The interest rate on a commercial mortgage can be fixed for the term or floating based on a benchmark rate (such as the Canadian Overnight Repo Rate Average — CORRA — plus a credit spread). Fixed-rate mortgages protect the LP from interest rate increases during the term and lock in a predictable debt service cost. At maturity, the mortgage must be refinanced at the then-current market rate, which may be materially higher or lower than the original rate.

Floating-rate mortgages expose the LP to immediate changes in debt service cost as benchmark rates move. An upward movement in benchmark rates increases interest expense and reduces the ICR, potentially triggering the distribution suspension protocol if the rate increase is sufficient to breach the 1.2× floor.

The partnership does not hedge interest rate risk at the entity level as a standing policy; hedging decisions — interest rate caps, swaps — are made in connection with specific mortgage transactions based on the risk profile of the relevant asset and market conditions at the time.

Refinancing risk

At mortgage maturity, the LP must either repay the outstanding principal or refinance with a new mortgage. Refinancing risk arises when credit conditions, property values, or lender appetite have deteriorated since the original financing: the available mortgage quantum may be lower (due to LTV compression or DSCR deterioration), and the interest rate may be higher. If the available refinancing proceeds are insufficient to repay the maturing mortgage, the LP must inject equity capital from its unit holders or sell the asset to repay the lender.

This refinancing risk is a structural feature of time-limited mortgage financing and is not specific to direct-hold structures; it applies to all commercially financed real estate assets.

See also

Important Information

Important Information

Securities offering. Woodfine Capital Projects Inc. ("Woodfine") sponsors real-property direct-hold solutions. Interests in those solutions are offered only to investors who qualify under an applicable prospectus exemption — including the accredited-investor exemption under National Instrument 45-106 — Prospectus Exemptions, and equivalent exemptions in other applicable jurisdictions. Content on this wiki is provided for general informational purposes only and does not constitute an offer to sell, or a solicitation of an offer to buy, any security. Any offering is made exclusively by means of the applicable Private Placement Memorandum, which prospective investors should review, together with their own professional advisors, before investing.

Scope. This wiki describes Woodfine's research methodology, geographic data platform, and related activities at a high level and is qualified in its entirety by the applicable Private Placement Memorandum and the governing documents of the relevant issuer.

Risk. Investment in real-property direct-hold solutions involves significant risk, including possible loss of capital. Past performance is not indicative of future results. References to structural features such as advisory fees, transferability, and net asset value methodology describe the contractual terms of the direct-hold solutions and are not representations as to investment outcomes or returns.

Forward-looking statements. Statements that are not historical facts may constitute forward-looking information within the meaning of applicable Canadian securities laws. Such statements are subject to known and unknown risks, uncertainties and assumptions, and actual results may differ materially. Woodfine undertakes no obligation to update such statements except as required by law.

Registration. Registrable activities of Woodfine and its affiliates are conducted, where required, under the applicable registration categories prescribed by the British Columbia Securities Commission and other Canadian securities regulators. Specific registration details are available on request.

Jurisdiction. Woodfine Capital Projects Inc. is organized in British Columbia, Canada. References to the Sovereign Data Foundation on this wiki describe a planned or intended initiative only, not a current equity holder or active governance body.

Trademarks. See TRADEMARK.md in this repository for the full trademark notice.

Changes to this notice. Woodfine may update this notice from time to time; the version posted on this page governs.

Not a filing system. This wiki is not a securities filing system, an electronic disclosure repository, or a substitute for SEDAR+ or any other regulatory filing system. Formal securities filings are made through the applicable regulatory filing system, not through this wiki.

Full disclaimer. This notice supplements, and does not replace, the full Disclaimers article. In the event of any conflict, the full Disclaimers article governs.

Read the full disclaimer →